Donner Racket Company manufactures two types of tennis rackets, the Junior and Pro Striker models. The A budget of estimated unit production.production budget for March for the two rackets is as follows:
Junior Pro Striker Production budget 6,200 units 22,200 units
Both rackets are produced in two departments, Forming and Assembly. The direct labor hours required for each racket are estimated as follows:
Forming Department Assembly Department Junior 0.20 hour per unit 0.50 hour per unit Pro Striker 0.30 hour per unit 0.70 hour per unit
The direct labor rate for each department is as follows:
Forming Department $18.00 per hour Assembly Department $13.00 per hour
Prepare the direct labor cost budget for March. Enter all amounts as positive numbers.
DONNER RACKET COMPANY Direct Labor Cost Budget For the Month Ending March 31
Forming Department Assembly Department Hours required for production: Junior Pro Striker Total Hourly rate $ $ Total direct labor cost $ $
Donner Racket Company manufactures two types of tennis rackets, the Junior and Pro Striker models. The A budget of estimated unit production.production budget for March for the two rackets is as follows:
Junior | Pro Striker | |
Production budget | 6,200 units | 22,200 units |
Both rackets are produced in two departments, Forming and Assembly. The direct labor hours required for each racket are estimated as follows:
Forming Department | Assembly Department | |
Junior | 0.20 hour per unit | 0.50 hour per unit |
Pro Striker | 0.30 hour per unit | 0.70 hour per unit |
The direct labor rate for each department is as follows:
Forming Department | $18.00 per hour |
Assembly Department | $13.00 per hour |
Prepare the direct labor cost budget for March. Enter all amounts as positive numbers.
DONNER RACKET COMPANY | |||||||||||||||||||||||
Direct Labor Cost Budget | |||||||||||||||||||||||
For the Month Ending March 31
|
For unlimited access to Homework Help, a Homework+ subscription is required.
Related questions
Static Budget vs. Flexible Budget
The production supervisor of the Machining Department forRodriguez Company agreed to the following monthly static budget forthe upcoming year:
Rodriguez Company
Machining Department Monthly Production Budget
Wages $384,000
Utilities 36,000
Depreciation 60,000
Total $480,000
The actual amount spent and the actual units produced in thefirst three months of 2016 in the Machining Department were asfollows:
Amount Spent Units Produced
January $400,000 90,000
February 440,000 100,000
March 470,000 110,000
The Machining Department supervisor has been very pleased withthis performance because actual expenditures for JanuaryâMarch havebeen less than the monthly static budget of $480,000. However, theplant manager believes that the budget should not remain fixed forevery month but should âflexâ or adjust to the volume of work thatis produced in the Machining Department. Additional budgetinformation for the Machining Department is as follows:
Wages per hour $16.00
Utility cost per direct labor hour $1.50
Direct labor hours per unit 0.20
Planned monthly unit production 120,000
Static Budget vs. Flexible Budget
The production supervisor of the Machining Department forRodriguez Company agreed to the following monthly static budget forthe upcoming year:
Rodriguez Company Machining Department Monthly Production Budget | |
Wages | $384,000 |
Utilities | 36,000 |
Depreciation | 60,000 |
Total | $480,000 |
The actual amount spent and the actual units produced in thefirst three months of 2016 in the Machining Department were asfollows:
Amount Spent | Units Produced | |||
January | $400,000 | 90,000 | ||
February | 440,000 | 100,000 | ||
March | 470,000 | 110,000 |
The Machining Department supervisor has been very pleased withthis performance because actual expenditures for JanuaryâMarch havebeen less than the monthly static budget of $480,000. However, theplant manager believes that the budget should not remain fixed forevery month but should âflexâ or adjust to the volume of work thatis produced in the Machining Department. Additional budgetinformation for the Machining Department is as follows:
Wages per hour | $16.00 |
Utility cost per direct labor hour | $1.50 |
Direct labor hours per unit | 0.20 |
Planned monthly unit production | 120,000 |
X
Part A: Flexible Budget
a. Prepare a flexible budget for the actualunits produced for January, February, and March in the MachiningDepartment. Assume depreciation is a fixed cost. If required, useper unit amounts carried out to two decimal places. Enter allamounts as positive numbers.
Rodriguez Company-Machining Department | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Flexible Production Budget | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Forthe Three Months Ending March 31, 2016 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
January | February | March | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Units of production | 90,000 | 100,000 | 110,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Wages | $ | $ | $ | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Utilities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Depreciation | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Total | $ | $ | $ | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Supportingcalculations: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Units of production | 90,000 | 100,000 | 110,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Hours per unit | x | x | x | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Total hours ofproduction | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Wages per hour | x $ | x $ | x $ | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Total wages | $ | $ | $ | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Total hours ofproduction | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Utility costs perhour | x $ | x $ | x $ | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Total utilities Static Budget vs. Flexible Budget The production supervisor of the Machining Departmentfor Rodriguez Company agreed to the following monthly static budgetfor the upcoming year:
The actual amount spent and the actual units produced inthe first three months of 2016 in the Machining Department were asfollows:
The Machining Department supervisor has been verypleased with this performance because actual expenditures forJanuaryâMarch have been less than the monthly static budget of$480,000. However, the plant manager believes that the budgetshould not remain fixed for every month but should âflexâ or adjustto the volume of work that is produced in the Machining Department.Additional budget information for the Machining Department is asfollows:
X Part A: Flexible Budget a. Prepare a flexible budget for the actual unitsproduced for January, February, and March in the MachiningDepartment. Assume depreciation is a fixed cost. If required, useper unit amounts carried out to two decimal places. Enter allamounts as positive numbers.
X Part B: Decision Analysis b. Compare the flexible budget with the actualexpenditures for the first three months. Enter all amounts aspositive numbers.
What does this comparison suggest?
|
The budget director of Gourmet Grill Company requests estimates of sales, production, and other operating data from the various administrative units every month. Selected information concerning sales and production for July is summarized as follows:
a. Estimated sales for July by sales territory:
Maine: | |
Backyard Chef | 310 units at $700 per unit |
Master Chef | 150 units at $1,200 per unit |
Vermont: | |
Backyard Chef | 240 units at $750 per unit |
Master Chef | 110 units at $1,300 per unit |
New Hampshire: | |
Backyard Chef | 360 units at $750 per unit |
Master Chef | 180 units at $1,400 per unit |
b. Estimated inventories at July 1:
Direct materials: | |
Grates | 290 units |
Stainless steel | 1,500 lbs. |
Burner subassemblies | 170 units |
Shelves | 340 units |
Finished products: | |
Backyard Chef | 30 units |
Master Chef | 32 units |
c. Desired inventories at July 31:
Direct materials: | |
Grates | 340 units |
Stainless steel | 1,800 lbs. |
Burner subassemblies | 155 units |
Shelves | 315 units |
Finished products: | |
Backyard Chef | 40 units |
Master Chef | 22 units |
d. Direct materials used in production:
In manufacture of Backyard Chef: | |
Grates | 3 units per unit of product |
Stainless steel | 24 lbs. per unit of product |
Burner subassemblies | 2 units per unit of product |
Shelves | 4 units per unit of product |
In manufacture of Master Chef: | |
Grates | 6 units per unit of product |
Stainless steel | 42 lbs. per unit of product |
Burner subassemblies | 4 units per unit of product |
Shelves | 5 units per unit of product |
e. Anticipated purchase price for direct materials:
Grates | $15 per unit |
Stainless steel | $6 per lb. |
Burner subassemblies | 110 per unit |
Shelves | $10 per unit |
f. Direct labor requirements:
Backyard Chef: | |
Stamping Department | 0.50 hr. at $17 per hr. |
Forming Department | 0.60 hr. at $15 per hr. |
Assembly Department | 1.00 hr. at $14 per hr. |
Master Chef: | |
Stamping Department | 0.60 hr. at $17 per hr. |
Forming Department | 0.80 hr. at $15 per hr. |
Assembly Department | 1.50 hrs. at $14 per hr. |
Required:
1. Prepare a sales budget for July.
Gourmet Grill Company Sales Budget For the Month Ending July 31 | ||||
---|---|---|---|---|
Product and Area | Unit Sales Volume | Unit Selling Price | Total Sales | |
Backyard Chef: | ||||
Maine | ||||
Vermont | ||||
New Hampshire | ||||
Total | ||||
Master Chef: | ||||
Maine | ||||
Vermont | ||||
New Hampshire | ||||
Total | ||||
Total revenue from sales |
2. Prepare a production budget for July. For those boxes in which you must enter subtracted or negative numbers use a minus sign.
Gourmet Grill Company Production Budget For the Month Ending July 31 | ||
---|---|---|
Units | ||
Backyard Chef | Master Chef | |
Expected units to be sold | ||
Desired inventory, July 31 | ||
Total units available | ||
Estimated inventory, July 1 | ||
Total units to be produced |
3. Prepare a direct materials purchases budget for July. For those boxes in which you must enter subtracted or negative numbers use a minus sign.
Gourmet Grill Company Direct Materials Purchases Budget For the Month Ending July 31 | |||||
---|---|---|---|---|---|
Grates (units) | Stainless Steel (lbs.) | Burner Sub- assemblies (units) | Shelves (units) | Total | |
Required units for production: | |||||
Backyard Chef | |||||
Master Chef | |||||
Desired inventory, July 31 | |||||
Total | |||||
Estimated inventory, July 1 | |||||
Total units to be purchased | |||||
Unit price | |||||
Total direct materials to be purchased |
4. Prepare a direct labor cost budget for July.
Gourmet Grill Company Direct Labor Cost Budget For the Month Ending July 31 | ||||||||
---|---|---|---|---|---|---|---|---|
Stamping Department | Forming Department | Assembly Department | Total | |||||
Hours required for production: | ||||||||
Backyard Chef | ||||||||
Master Chef | ||||||||
Total | ||||||||
Hourly rate | ||||||||
Total direct labor cost |
The management of Firebolt Industries Inc. manufactures gasolineand diesel engines through two production departments, Fabricationand Assembly. Management needs accurate product cost information inorder to guide product strategy. Presently, the company uses asingle plantwide factory overhead rate for allocating factoryoverhead to the two products. However, management is consideringthe multiple production department factory overhead rate method.The following factory overhead was budgeted for Firebolt:
1 | Fabrication Department factory overhead | $614,800.00 |
2 | Assembly Department factory overhead | 246,750.00 |
3 | Total | $861,550.00 |
Direct labor hours were estimated as follows:
Fabrication Department | 5,300 | hours |
Assembly Department | 5,250 | |
Total | 10,550 | hours |
In addition, the direct labor hours (dlh) used to produce a unitof each product in each department were determined from engineeringrecords, as follows:
ProductionDepartments | GasolineEngine | DieselEngine |
Fabrication Department | 2.9 dlh | 1.8 dlh |
Assembly Department | 1.8 | 2.9 |
Direct labor hours perunit | 4.7 dlh | 4.7 dlh |
Required: | ||||||||||||
a. Determine the per-unit factory overhead allocated to thegasoline and diesel engines under the single plantwide factoryoverhead rate method, using direct labor hours as the activity base. If required, round all per-direct labor hours and per-unitanswers to the nearest cent.
b. Determine the per-unit factory overhead allocated to thegasoline and diesel engines under the multiple productiondepartment factory overhead rate method, using direct labor hoursas the activity base for each department. If required, round allper-unit answers to the nearest cent.
|
PLEASE MAKE THE ANSWERS UNDERSTANDABLE. THANKS